[WASCO] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock

[WASCO] WASCO BERHAD

Announcement Date

25-Nov-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 5.15%

YoY- -75.27%

Quarter Report

WSCB_Q3'13 Quarterly Report.pdf

Latest QR

Upcoming QR

WASCO's Result

WASCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	1,261,829	1,855,234	2,302,789	1,713,049	1,983,642	1,833,198	1,501,504	-2.85%
YoY %	-31.99%	-19.44%	34.43%	-13.64%	8.21%	22.09%	-	-
Horiz. %	84.04%	123.56%	153.37%	114.09%	132.11%	122.09%	100.00%	-
PBT	-31,793	70,285	189,229	32,181	97,105	186,352	67,861	-
YoY %	-145.23%	-62.86%	488.01%	-66.86%	-47.89%	174.61%	-	-
Horiz. %	-46.85%	103.57%	278.85%	47.42%	143.09%	274.61%	100.00%	-
Tax	-13,738	-39,853	-46,804	-22,284	-21,554	-38,782	-18,221	-4.59%
YoY %	65.53%	14.85%	-110.03%	-3.39%	44.42%	-112.84%	-	-
Horiz. %	75.40%	218.72%	256.87%	122.30%	118.29%	212.84%	100.00%	-
NP	-45,532	30,432	142,425	9,897	75,550	147,569	49,640	-
YoY %	-249.62%	-78.63%	1,339.07%	-86.90%	-48.80%	197.28%	-	-
Horiz. %	-91.72%	61.31%	286.92%	19.94%	152.20%	297.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-39,969	54,318	121,337	15,597	63,068	121,138	41,617	-
YoY %	-173.58%	-55.23%	677.95%	-75.27%	-47.94%	191.08%	-	-
Horiz. %	-96.04%	130.52%	291.56%	37.48%	151.54%	291.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	56.70%	24.73%	69.25%	22.20%	20.81%	26.85%	-
YoY %	-	129.28%	-64.29%	211.94%	6.68%	-22.50%	-	-
Horiz. %	-	211.17%	92.10%	257.91%	82.68%	77.50%	100.00%	-
Total Cost	1,307,361	1,824,802	2,160,364	1,703,152	1,908,092	1,685,629	1,451,864	-1.73%
YoY %	-28.36%	-15.53%	26.85%	-10.74%	13.20%	16.10%	-	-
Horiz. %	90.05%	125.69%	148.80%	117.31%	131.42%	116.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,058,689	1,170,080	1,028,239	963,224	1,001,653	993,478	939,420	2.01%
YoY %	-9.52%	13.79%	6.75%	-3.84%	0.82%	5.75%	-	-
Horiz. %	112.70%	124.55%	109.45%	102.53%	106.62%	105.75%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	5,151	20,663	25,770	20,385	31,059	30,335	20,202	-20.35%
YoY %	-75.07%	-19.82%	26.42%	-34.37%	2.39%	50.16%	-	-
Horiz. %	25.50%	102.28%	127.56%	100.91%	153.74%	150.16%	100.00%	-
Div Payout %	0.00%	38.04%	21.24%	130.70%	49.25%	25.04%	48.54%	-
YoY %	0.00%	79.10%	-83.75%	165.38%	96.69%	-48.41%	-	-
Horiz. %	0.00%	78.37%	43.76%	269.26%	101.46%	51.59%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,058,689	1,170,080	1,028,239	963,224	1,001,653	993,478	939,420	2.01%
YoY %	-9.52%	13.79%	6.75%	-3.84%	0.82%	5.75%	-	-
Horiz. %	112.70%	124.55%	109.45%	102.53%	106.62%	105.75%	100.00%	-
NOSH	774,888	774,888	774,888	774,888	774,888	758,380	757,597	0.37%
YoY %	0.00%	0.00%	0.00%	0.00%	2.18%	0.10%	-	-
Horiz. %	102.28%	102.28%	102.28%	102.28%	102.28%	100.10%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	-3.61%	1.64%	6.18%	0.58%	3.81%	8.05%	3.31%	-
YoY %	-320.12%	-73.46%	965.52%	-84.78%	-52.67%	143.20%	-	-
Horiz. %	-109.06%	49.55%	186.71%	17.52%	115.11%	243.20%	100.00%	-
ROE	-3.78%	4.64%	11.80%	1.62%	6.30%	12.19%	4.43%	-
YoY %	-181.47%	-60.68%	628.40%	-74.29%	-48.32%	175.17%	-	-
Horiz. %	-85.33%	104.74%	266.37%	36.57%	142.21%	275.17%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	163.29	239.42	297.86	224.08	255.47	241.73	198.19	-3.17%
YoY %	-31.80%	-19.62%	32.93%	-12.29%	5.68%	21.97%	-	-
Horiz. %	82.39%	120.80%	150.29%	113.06%	128.90%	121.97%	100.00%	-
EPS	-5.17	7.03	15.72	2.03	8.25	15.97	5.49	-
YoY %	-173.54%	-55.28%	674.38%	-75.39%	-48.34%	190.89%	-	-
Horiz. %	-94.17%	128.05%	286.34%	36.98%	150.27%	290.89%	100.00%	-
DPS	0.67	2.67	3.33	2.67	4.00	4.00	2.67	-20.56%
YoY %	-74.91%	-19.82%	24.72%	-33.25%	0.00%	49.81%	-	-
Horiz. %	25.09%	100.00%	124.72%	100.00%	149.81%	149.81%	100.00%	-
NAPS	1.37	1.51	1.33	1.26	1.29	1.31	1.24	1.67%
YoY %	-9.27%	13.53%	5.56%	-2.33%	-1.53%	5.65%	-	-
Horiz. %	110.48%	121.77%	107.26%	101.61%	104.03%	105.65%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 774,888
RPS	162.84	239.42	297.18	221.07	255.99	236.58	193.77	-2.85%
YoY %	-31.99%	-19.44%	34.43%	-13.64%	8.20%	22.09%	-	-
Horiz. %	84.04%	123.56%	153.37%	114.09%	132.11%	122.09%	100.00%	-
EPS	-5.16	7.03	15.66	2.01	8.14	15.63	5.37	-
YoY %	-173.40%	-55.11%	679.10%	-75.31%	-47.92%	191.06%	-	-
Horiz. %	-96.09%	130.91%	291.62%	37.43%	151.58%	291.06%	100.00%	-
DPS	0.66	2.67	3.33	2.63	4.01	3.91	2.61	-20.46%
YoY %	-75.28%	-19.82%	26.62%	-34.41%	2.56%	49.81%	-	-
Horiz. %	25.29%	102.30%	127.59%	100.77%	153.64%	149.81%	100.00%	-
NAPS	1.3662	1.51	1.327	1.2431	1.2926	1.2821	1.2123	2.01%
YoY %	-9.52%	13.79%	6.75%	-3.83%	0.82%	5.76%	-	-
Horiz. %	112.69%	124.56%	109.46%	102.54%	106.62%	105.76%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	0.875	1.21	1.77	1.70	1.75	1.97	2.16	-
P/RPS	0.54	0.51	0.59	0.76	0.69	0.81	1.09	-11.03%
YoY %	5.88%	-13.56%	-22.37%	10.14%	-14.81%	-25.69%	-	-
Horiz. %	49.54%	46.79%	54.13%	69.72%	63.30%	74.31%	100.00%	-
P/EPS	-16.92	17.26	11.28	83.32	21.55	12.33	39.32	-
YoY %	-198.03%	53.01%	-86.46%	286.64%	74.78%	-68.64%	-	-
Horiz. %	-43.03%	43.90%	28.69%	211.90%	54.81%	31.36%	100.00%	-
EY	-5.91	5.79	8.87	1.20	4.64	8.11	2.54	-
YoY %	-202.07%	-34.72%	639.17%	-74.14%	-42.79%	219.29%	-	-
Horiz. %	-232.68%	227.95%	349.21%	47.24%	182.68%	319.29%	100.00%	-
DY	0.76	2.20	1.88	1.57	2.29	2.03	1.23	-7.70%
YoY %	-65.45%	17.02%	19.75%	-31.44%	12.81%	65.04%	-	-
Horiz. %	61.79%	178.86%	152.85%	127.64%	186.18%	165.04%	100.00%	-
P/NAPS	0.64	0.80	1.33	1.35	1.36	1.50	1.74	-15.34%
YoY %	-20.00%	-39.85%	-1.48%	-0.74%	-9.33%	-13.79%	-	-
Horiz. %	36.78%	45.98%	76.44%	77.59%	78.16%	86.21%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/11/16	27/11/15	28/11/14	25/11/13	26/11/12	15/11/11	30/11/10	-
Price	0.795	1.08	1.58	1.72	1.80	2.05	2.02	-
P/RPS	0.49	0.45	0.53	0.77	0.70	0.85	1.02	-11.49%
YoY %	8.89%	-15.09%	-31.17%	10.00%	-17.65%	-16.67%	-	-
Horiz. %	48.04%	44.12%	51.96%	75.49%	68.63%	83.33%	100.00%	-
P/EPS	-15.37	15.41	10.07	84.30	22.16	12.83	36.77	-
YoY %	-199.74%	53.03%	-88.05%	280.42%	72.72%	-65.11%	-	-
Horiz. %	-41.80%	41.91%	27.39%	229.26%	60.27%	34.89%	100.00%	-
EY	-6.51	6.49	9.93	1.19	4.51	7.79	2.72	-
YoY %	-200.31%	-34.64%	734.45%	-73.61%	-42.11%	186.40%	-	-
Horiz. %	-239.34%	238.60%	365.07%	43.75%	165.81%	286.40%	100.00%	-
DY	0.84	2.47	2.11	1.55	2.22	1.95	1.32	-7.24%
YoY %	-65.99%	17.06%	36.13%	-30.18%	13.85%	47.73%	-	-
Horiz. %	63.64%	187.12%	159.85%	117.42%	168.18%	147.73%	100.00%	-
P/NAPS	0.58	0.72	1.19	1.37	1.40	1.56	1.63	-15.80%
YoY %	-19.44%	-39.50%	-13.14%	-2.14%	-10.26%	-4.29%	-	-
Horiz. %	35.58%	44.17%	73.01%	84.05%	85.89%	95.71%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:30:00

EMA 5

30 Mins

SELL

2024-05-13 16:00:00

EMA 5

30 Mins

SELL

2024-05-13 15:20:00

ADX

10 Mins

SELL

2024-05-13 15:00:00

ADX

30 Mins

SELL

2024-05-13 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

373

PTRANS

PERAK TRANSIT BERHAD

334

GENTING

GENTING BHD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

259

TOPGLOV

TOP GLOVE CORPORATION BHD

251

SAPNRG

SAPURA ENERGY BERHAD

224

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More